Flat
E1
2 beds
1 bath
Dock Street, London E1
London, England · E1
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£32,885
↗ 16%After 5 Years
Change In Property Value
£65,550
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,512 | £41,120 | £42,148 | £43,201 | £44,497 | £211,478 |
| Total Expenses | £33,796 | £33,961 | £34,162 | £34,367 | £34,594 | £170,880 |
| Profit Before Tax | £6,716 | £7,158 | £7,986 | £8,834 | £9,904 | £40,598 |
| Profit After Tax | £5,440 | £5,798 | £6,469 | £7,156 | £8,022 | £32,885 |
| Change In Property Value | £6 | £6 | £12,700 | £22,670 | £30,167 | £65,550 |
| Net Return | £5,446 | £5,805 | £19,169 | £29,826 | £38,189 | £98,435 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change